[FPI] QoQ Annualized Quarter Result on 30-Jun-2024 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
23-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- -9.76%
YoY- 43.37%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 713,121 668,390 596,816 673,884 693,253 570,964 436,940 38.49%
PBT 58,900 132,132 146,604 144,455 142,890 91,970 49,704 11.94%
Tax -14,093 -28,720 -32,004 -27,177 -29,702 -19,860 -10,812 19.26%
NP 44,806 103,412 114,600 117,278 113,188 72,110 38,892 9.86%
-
NP to SH 44,806 103,412 114,600 117,323 113,248 72,130 38,860 9.92%
-
Tax Rate 23.93% 21.74% 21.83% 18.81% 20.79% 21.59% 21.75% -
Total Cost 668,314 564,978 482,216 556,606 580,065 498,854 398,048 41.13%
-
Net Worth 517,588 537,929 569,843 540,917 507,674 461,226 489,951 3.71%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - 58,684 - - - -
Div Payout % - - - 50.02% - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 517,588 537,929 569,843 540,917 507,674 461,226 489,951 3.71%
NOSH 258,097 258,063 257,876 257,066 256,965 256,965 256,965 0.29%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 6.28% 15.47% 19.20% 17.40% 16.33% 12.63% 8.90% -
ROE 8.66% 19.22% 20.11% 21.69% 22.31% 15.64% 7.93% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 278.31 260.93 233.56 264.11 271.74 222.83 170.33 38.60%
EPS 17.51 40.42 44.84 45.87 44.24 28.14 15.16 10.05%
DPS 0.00 0.00 0.00 23.00 0.00 0.00 0.00 -
NAPS 2.02 2.10 2.23 2.12 1.99 1.80 1.91 3.79%
Adjusted Per Share Value based on latest NOSH - 258,063
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 276.29 258.96 231.23 261.09 268.59 221.21 169.29 38.49%
EPS 17.36 40.07 44.40 45.46 43.88 27.95 15.06 9.91%
DPS 0.00 0.00 0.00 22.74 0.00 0.00 0.00 -
NAPS 2.0053 2.0841 2.2078 2.0957 1.9669 1.787 1.8983 3.71%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.84 3.00 3.12 2.87 2.77 2.35 2.95 -
P/RPS 1.02 1.15 1.34 1.09 1.02 1.05 1.73 -29.61%
P/EPS 16.24 7.43 6.96 6.24 6.24 8.35 19.47 -11.36%
EY 6.16 13.46 14.37 16.02 16.03 11.98 5.14 12.78%
DY 0.00 0.00 0.00 8.01 0.00 0.00 0.00 -
P/NAPS 1.41 1.43 1.40 1.35 1.39 1.31 1.54 -5.69%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 20/11/24 23/08/24 24/05/24 22/02/24 16/11/23 17/08/23 26/05/23 -
Price 2.90 2.94 3.05 3.02 2.94 2.64 2.40 -
P/RPS 1.04 1.13 1.31 1.14 1.08 1.18 1.41 -18.31%
P/EPS 16.58 7.28 6.80 6.57 6.62 9.38 15.84 3.08%
EY 6.03 13.73 14.70 15.23 15.10 10.66 6.31 -2.97%
DY 0.00 0.00 0.00 7.62 0.00 0.00 0.00 -
P/NAPS 1.44 1.40 1.37 1.42 1.48 1.47 1.26 9.28%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment